investorscraft@gmail.com

Intrinsic ValueZhongfu Straits (Pingtan) Development Company Limited (000592.SZ)

Previous Close$10.35
Intrinsic Value
Upside potential
Previous Close
$10.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zhongfu Straits (Pingtan) Development Company Limited operates as a diversified industrial company primarily focused on wood products within China's basic materials sector. Its core revenue model stems from manufacturing and selling fiberboard products under the Zhongfu brand, supplemented by processing and selling various forest products including wood logs, pulp, and related materials. The company has strategically expanded beyond its traditional forestry roots into environmental infrastructure, engaging in the investment, construction, and operation management of sewage treatment and water plants. This diversification extends to real estate development, where it constructs residential, commercial, hotel, and office properties, creating multiple revenue streams. Operating from its base in Fuzhou, the company leverages its long-established presence since 1993 to maintain market positioning within China's competitive forest products industry, while its ventures into environmental services and property development represent strategic moves to capture growth in adjacent sectors. The company's involvement in tobacco fertilizer sales to tobacco companies further demonstrates its adaptive approach to identifying niche market opportunities beyond its core operations.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.56 billion for the period, indicating substantial operational scale within its sector. However, profitability remains challenged with a net loss of CNY 116.8 million and negative diluted EPS of CNY -0.0609. Operating cash flow was negative at CNY -102.7 million, while capital expenditures totaled CNY -69.9 million, suggesting potential liquidity pressures from operational inefficiencies or strategic investments that have yet to yield positive returns.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the reported net loss, reflecting challenges in converting revenue into sustainable profitability. The negative operating cash flow further indicates difficulties in generating cash from core operations. The company's capital allocation strategy appears focused on maintaining operations despite current inefficiencies, with capital expenditures representing a significant outflow relative to operating performance.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 429.3 million, providing a substantial buffer against current operational challenges. Total debt stands at a relatively modest CNY 47.3 million, indicating a conservative leverage profile. This combination suggests adequate short-term financial flexibility, though the negative cash flow generation warrants monitoring for longer-term sustainability.

Growth Trends And Dividend Policy

Current growth trends reflect operational challenges as evidenced by the net loss position. The company maintains a non-dividend policy with zero dividend per share, consistent with its current unprofitable status. This approach preserves capital for operational needs and potential turnaround efforts rather than returning cash to shareholders amid financial difficulties.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.42 billion, the market appears to be valuing the company beyond its current financial performance, potentially reflecting expectations for future recovery or asset value. The beta of 0.549 suggests lower volatility compared to the broader market, indicating investor perception of reduced systematic risk despite current operational challenges.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified business model spanning forestry, environmental infrastructure, and property development. Its long-established presence since 1993 provides industry experience, while the modest debt level offers financial flexibility. The outlook remains challenging given current profitability issues, though the company's cash position provides runway for operational improvements. Success will depend on effectively managing its diversified portfolio to achieve sustainable profitability across business segments.

Sources

Company filingsMarket data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount